Profit & Loss |
Date of Accounts |
2012-07-31 | 2013-07-31 | 2014-07-31 | 2015-07-31 | 2017-07-31 | 2018-07-31 | 2019-07-31 | 2020-07-31 | 2021-07-31 | 2022-07-31 | 2023-07-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 354 679 | 420 647 | 477 168 | 868 530 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 26 492 | 63 860 | 129 926 | | | | | | | |
Cash Bank On Hand | | | | | 514 608 | 460 486 | 523 407 | 968 718 | 1 833 619 | 6 167 684 | 5 773 124 |
Current Assets | 366 217 | 467 859 | 803 250 | 880 583 | 1 409 646 | 1 566 484 | 2 127 863 | 2 367 927 | 4 114 792 | 9 848 392 | 10 396 266 |
Debtors | 240 023 | 213 693 | 297 188 | 408 424 | 489 877 | 651 332 | 1 233 768 | 1 341 534 | 2 221 717 | 2 852 792 | 3 447 957 |
Intangible Fixed Assets | 12 500 | | | | | | | | | | |
Net Assets Liabilities | | | | | 1 073 778 | 1 246 173 | 1 314 178 | 1 448 173 | 2 769 470 | 6 537 317 | 8 342 861 |
Net Assets Liabilities Including Pension Asset Liability | 354 679 | 420 647 | 519 054 | 868 530 | | | | | | | |
Other Debtors | | | | | 28 341 | 105 345 | 80 621 | 70 688 | 251 248 | 31 864 | 324 118 |
Property Plant Equipment | | | | | 2 643 772 | 4 063 419 | 6 427 318 | 8 280 248 | 15 055 668 | 15 116 328 | |
Stocks Inventory | 126 194 | 227 674 | 775 468 | 342 233 | | | | | | | |
Tangible Fixed Assets | 585 453 | 584 718 | 891 429 | 1 401 706 | | | | | | | |
Total Inventories | | | | | 405 161 | 454 666 | 370 688 | 57 675 | 59 456 | 827 916 | 1 175 185 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 121 595 | 206 202 | 309 309 | 663 485 | | | | | | | |
Shareholder Funds | 354 679 | 420 647 | 477 168 | 868 530 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 9 500 | 9 750 | 20 000 | 21 000 |
Director Remuneration | | | | | | | 53 782 | 58 871 | 74 347 | 40 238 | 79 893 |
Dividend Recommended By Directors | | | | | | | | 237 000 | 239 000 | 226 700 | 296 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities | | | | | | | 91 088 | 17 217 | 60 268 | 186 876 | 357 122 |
Accrued Liabilities Deferred Income | | | | | | | | | | 173 561 | 214 034 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 50 000 | 50 000 | 50 000 | 50 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 514 949 | 709 104 | 998 134 | 958 166 | 2 201 791 | 2 368 653 | 27 030 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 54 000 | | | | 736 656 | 546 486 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 150 000 | 322 000 | 505 445 | | |
Administrative Expenses | | | | | | | 2 067 642 | 2 230 359 | 4 031 266 | 4 903 503 | 6 048 564 |
Amounts Owed By Group Undertakings | | | | | 110 000 | 188 946 | 329 721 | 291 516 | 873 350 | 1 055 978 | 1 607 567 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | | | | | 16 | 18 | 16 | 18 | 21 | 25 | 25 |
Comprehensive Income Expense | | | | | | | 306 505 | 370 995 | 1 560 297 | 3 994 547 | 2 101 544 |
Corporation Tax Payable | | | | | | | 28 210 | | | 443 400 | 189 740 |
Cost Sales | | | | | | | 7 585 365 | 8 611 453 | 11 737 253 | 13 677 262 | 14 611 462 |
Creditors | | | | | 575 756 | 1 192 025 | 1 325 158 | 2 748 920 | 4 231 440 | 5 720 623 | 13 140 663 |
Creditors Due After One Year | 265 429 | 251 749 | 231 708 | 546 668 | | | | | | | |
Creditors Due Within One Year | 341 462 | 377 581 | 980 916 | 762 091 | | | | | | | |
Current Tax For Period | | | | | | | | | | 443 400 | 121 371 |
Depreciation Expense Property Plant Equipment | | | | | | | 1 195 478 | 1 343 061 | 272 283 | 401 297 | 933 157 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 599 587 | 906 448 | 1 383 029 | 1 628 646 | 3 115 432 | 3 263 551 |
Disposals Property Plant Equipment | | | | | | 2 346 149 | 3 617 209 | 6 141 257 | 9 207 061 | 14 364 922 | 14 686 281 |
Dividends Paid | | | | | | 213 000 | 238 500 | 237 000 | 239 000 | 226 700 | 296 000 |
Dividends Paid On Shares Interim | | | | | | | 238 500 | 237 000 | 239 000 | 226 700 | 296 000 |
Finance Lease Liabilities Present Value Total | | | | | 575 756 | 1 192 025 | 1 325 158 | 2 748 920 | 8 999 116 | 8 767 386 | 3 733 270 |
Fixed Assets | 597 953 | 584 718 | 602 676 | 1 401 706 | 2 643 772 | 4 063 419 | 6 427 318 | 8 280 248 | 15 055 668 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 241 | | | 210 266 | 445 775 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 458 138 | 357 615 | 308 490 | 393 750 |
Gross Profit Loss | | | | | | | 2 647 726 | 3 087 709 | 6 627 303 | 10 807 168 | 9 915 583 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -36 239 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 793 742 | 1 195 478 | 1 343 061 | 2 872 271 | 3 282 294 | 3 862 198 |
Intangible Assets Gross Cost | | | | | 50 000 | 50 000 | 50 000 | 50 000 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 37 500 | 50 000 | 50 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 12 500 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 50 000 | 50 000 | 50 000 | | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 185 835 | 257 304 | 581 113 | 767 516 | 699 381 |
Interest Payable Similar Charges Finance Costs | | | | | | | 186 076 | 257 304 | 581 113 | 767 516 | 1 145 156 |
Merchandise | | | | | | | 370 688 | 57 675 | 59 456 | 827 916 | 1 175 185 |
Net Current Assets Liabilities | 24 755 | 90 278 | 155 600 | 118 492 | -808 238 | -1 385 221 | -3 397 982 | -3 371 155 | -6 837 313 | -904 287 | -2 744 397 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | 614 698 | 950 299 | 2 646 855 | 5 936 711 | 3 878 318 |
Other Creditors | | | | | 57 624 | 186 772 | 200 154 | 287 523 | 570 983 | 448 021 | 511 209 |
Other Deferred Tax Expense Credit | | | | | | | 150 000 | 322 000 | 689 764 | 736 656 | 546 486 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 5 408 | |
Other Operating Income Format1 | | | | | | | 34 614 | 92 949 | 50 818 | 33 046 | 11 299 |
Other Remaining Borrowings | | | | | | | | | 1 038 315 | 138 409 | 8 300 444 |
Other Taxation Social Security Payable | | | | | 247 537 | 37 486 | 22 261 | 38 268 | 12 110 | 372 997 | 16 962 |
Par Value Share | | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 8 241 | 11 172 | 210 088 |
Prepayments | | | | | | | 13 830 | 26 975 | 20 712 | 19 520 | 76 149 |
Profit Loss | | | | | | 385 395 | 306 505 | 370 995 | 1 560 297 | 3 994 547 | 2 101 544 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 428 622 | 692 995 | 2 065 742 | 5 174 603 | 2 733 162 |
Property Plant Equipment Gross Cost | | | | | 3 158 721 | 4 772 523 | 7 425 452 | 9 238 414 | 17 257 459 | 17 484 981 | 274 798 |
Provisions | | | | | 186 000 | 240 000 | 390 000 | 712 000 | 1 217 445 | 1 954 101 | 2 500 587 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 186 000 | 240 000 | 390 000 | 712 000 | 1 217 445 | 1 954 101 | 2 500 587 |
Provisions For Liabilities Charges | 2 600 | 2 600 | 35 000 | 105 000 | | | | | | | |
Revaluation Reserve | 232 984 | 214 345 | 209 645 | 204 945 | | | | | | | |
Secured Debts | 278 929 | 265 249 | 245 208 | 1 000 053 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | | | 4 282 | 5 714 | 4 003 | 54 406 | 63 932 |
Staff Costs Employee Benefits Expense | | | | | | | 431 553 | 485 004 | 673 722 | 845 679 | 1 368 217 |
Tangible Fixed Assets Additions | | 17 479 | 39 025 | 780 991 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 627 852 | 645 331 | 684 356 | 1 645 869 | | | | | | | |
Tangible Fixed Assets Depreciation | 42 399 | 60 613 | 81 680 | 244 163 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 18 214 | 21 067 | 170 913 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 52 943 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 152 744 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 213 392 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 81 438 | 131 669 | 392 491 | 983 175 | 574 101 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 232 183 | 266 556 | 297 980 | 11 968 | 14 919 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 122 117 | 322 000 | 505 445 | 1 180 056 | 631 618 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 3 959 951 | 6 270 138 | 7 954 219 | 17 226 106 | 14 592 444 | 2 500 |
Total Assets Less Current Liabilities | 622 708 | 674 996 | 877 129 | 1 520 198 | 1 835 534 | 2 678 198 | 3 029 336 | 4 909 093 | 8 218 355 | 14 212 041 | 18 622 660 |
Total Borrowings | | | | | | | | 7 900 723 | 14 268 871 | 14 626 418 | 19 243 070 |
Total Current Tax Expense Credit | | | | | | | -27 883 | | | 443 400 | 85 132 |
Trade Creditors Trade Payables | | | | | 167 360 | 126 526 | 264 058 | 244 166 | 270 412 | 219 862 | 387 013 |
Trade Debtors Trade Receivables | | | | | 351 536 | 357 041 | 781 627 | 952 355 | 1 076 407 | 1 745 430 | 1 440 123 |
Turnover Revenue | | | | | | | 10 233 091 | 11 699 162 | 18 364 556 | 24 484 430 | 24 527 045 |
Wages Salaries | | | | | | | 427 271 | 479 290 | 669 719 | 780 101 | 1 094 197 |
Corporation Tax Recoverable | | | | | | | 27 969 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -313 621 | -398 225 | -690 471 | -910 441 | |
Total Deferred Tax Expense Credit | | | | | | | | 322 000 | 505 445 | 736 656 | |